Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Auto Ancillary

Rating :
N/A

BSE: 533272 | NSE: JWL

730.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  725.00
  •  748.10
  •  716.00
  •  721.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3528796
  •  25798.66
  •  748.10
  •  266.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,668.20
  • 62.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,792.91
  • 0.11%
  • 9.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.12%
  • 0.83%
  • 10.81%
  • FII
  • DII
  • Others
  • 4.14%
  • 0.81%
  • 13.29%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.86
  • 96.04
  • 45.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 198.27
  • 33.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 88.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.40
  • 65.68
  • 65.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 8.94
  • 8.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.68
  • 35.67
  • 35.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
879.86
753.19
16.82%
1,115.41
711.70
56.72%
895.84
644.43
39.01%
879.30
416.72
111.00%
Expenses
743.17
656.38
13.22%
968.03
619.48
56.26%
771.47
564.28
36.72%
758.61
367.08
106.66%
EBITDA
136.69
96.81
41.19%
147.38
92.23
59.80%
124.37
80.15
55.17%
120.69
49.64
143.13%
EBIDTM
15.54%
12.85%
13.21%
12.96%
13.88%
12.44%
13.73%
11.91%
Other Income
7.85
2.22
253.60%
11.57
1.01
1,045.54%
4.97
1.92
158.85%
5.79
0.99
484.85%
Interest
12.63
8.37
50.90%
10.76
8.72
23.39%
11.46
7.43
54.24%
10.42
7.15
45.73%
Depreciation
12.46
6.55
90.23%
7.63
6.19
23.26%
6.85
6.15
11.38%
7.13
6.59
8.19%
PBT
119.45
84.11
42.02%
140.56
78.32
79.47%
111.03
68.48
62.13%
108.93
36.89
195.28%
Tax
27.76
21.05
31.88%
34.33
38.35
-10.48%
28.08
22.66
23.92%
27.44
12.39
121.47%
PAT
91.69
63.06
45.40%
106.23
39.97
165.77%
82.95
45.82
81.03%
81.49
24.49
232.75%
PATM
10.42%
8.37%
9.52%
5.62%
9.26%
7.11%
9.27%
5.88%
EPS
2.23
1.57
42.04%
2.55
1.01
152.48%
1.98
1.15
72.17%
2.05
0.62
230.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,770.41
3,643.73
2,068.25
1,178.35
995.75
Net Sales Growth
49.26%
76.17%
75.52%
18.34%
 
Cost Of Goods Sold
2,900.43
2,829.00
1,574.47
896.85
741.62
Gross Profit
869.98
814.74
493.78
281.51
254.13
GP Margin
23.07%
22.36%
23.87%
23.89%
25.52%
Total Expenditure
3,241.28
3,154.49
1,816.18
1,064.25
889.42
Power & Fuel Cost
-
47.94
33.51
25.18
23.70
% Of Sales
-
1.32%
1.62%
2.14%
2.38%
Employee Cost
-
51.41
41.95
33.83
26.20
% Of Sales
-
1.41%
2.03%
2.87%
2.63%
Manufacturing Exp.
-
164.21
118.02
76.63
66.00
% Of Sales
-
4.51%
5.71%
6.50%
6.63%
General & Admin Exp.
-
38.18
29.58
17.78
17.38
% Of Sales
-
1.05%
1.43%
1.51%
1.75%
Selling & Distn. Exp.
-
11.13
7.05
10.73
10.26
% Of Sales
-
0.31%
0.34%
0.91%
1.03%
Miscellaneous Exp.
-
12.61
11.60
3.26
4.24
% Of Sales
-
0.35%
0.56%
0.28%
0.43%
EBITDA
529.13
489.24
252.07
114.10
106.33
EBITDA Margin
14.03%
13.43%
12.19%
9.68%
10.68%
Other Income
30.18
24.55
5.09
3.39
1.83
Interest
45.27
41.00
28.89
18.17
21.12
Depreciation
34.07
28.16
24.98
23.38
21.18
PBT
479.97
444.63
203.29
75.95
65.86
Tax
117.61
110.89
79.82
25.99
12.40
Tax Rate
24.50%
24.94%
39.26%
34.22%
18.83%
PAT
362.36
331.56
120.79
49.67
53.40
PAT before Minority Interest
362.93
331.02
120.68
49.65
53.40
Minority Interest
0.57
0.54
0.11
0.02
0.00
PAT Margin
9.61%
9.10%
5.84%
4.22%
5.36%
PAT Growth
109.05%
174.49%
143.19%
-6.99%
 
EPS
8.79
8.04
2.93
1.20
1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,616.16
803.38
682.69
633.00
Share Capital
412.29
387.45
387.45
387.45
Total Reserves
1,203.86
415.94
295.25
245.55
Non-Current Liabilities
53.79
53.67
3.83
-17.04
Secured Loans
7.64
18.79
27.50
32.67
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.65
4.44
3.01
2.97
Current Liabilities
1,254.61
776.92
358.61
321.90
Trade Payables
553.04
198.10
143.69
141.50
Other Current Liabilities
347.48
298.06
110.02
78.74
Short Term Borrowings
325.02
259.15
96.53
93.08
Short Term Provisions
29.07
21.61
8.38
8.57
Total Liabilities
2,939.98
1,634.03
1,045.31
938.05
Net Block
830.96
464.46
427.64
418.17
Gross Block
1,031.56
578.98
519.44
486.86
Accumulated Depreciation
200.60
114.52
91.80
68.69
Non Current Assets
976.85
550.23
476.73
451.80
Capital Work in Progress
53.77
27.48
22.20
20.72
Non Current Investment
39.53
11.32
8.02
2.03
Long Term Loans & Adv.
32.09
12.92
10.50
7.50
Other Non Current Assets
20.49
34.05
8.37
3.38
Current Assets
1,963.13
1,083.81
568.58
485.56
Current Investments
53.33
0.00
0.00
0.00
Inventories
983.50
491.23
319.43
244.30
Sundry Debtors
490.80
213.27
70.99
72.12
Cash & Bank
212.96
167.39
68.90
71.36
Other Current Assets
222.55
36.24
23.17
13.19
Short Term Loans & Adv.
207.81
175.67
86.10
84.59
Net Current Assets
708.52
306.89
209.96
163.66
Total Assets
2,939.98
1,634.04
1,045.31
937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-19.10
77.65
59.52
67.38
PBT
444.63
203.29
75.95
65.86
Adjustment
54.72
51.51
38.77
43.21
Changes in Working Capital
-409.90
-167.79
-53.63
-38.37
Cash after chg. in Working capital
89.46
87.00
61.10
70.70
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-108.56
-9.35
-1.58
-3.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-464.62
-122.44
-49.11
-60.20
Net Fixed Assets
-85.17
-63.68
-34.06
Net Investments
-435.79
-6.41
-6.15
Others
56.34
-52.35
-8.90
Cash from Financing Activity
488.92
121.22
-16.76
22.39
Net Cash Inflow / Outflow
5.20
76.43
-6.35
29.57
Opening Cash & Equivalents
117.13
40.70
47.05
17.48
Closing Cash & Equivalent
122.52
117.13
40.70
47.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
39.20
20.74
17.62
16.34
ROA
14.47%
9.01%
5.01%
5.69%
ROE
27.36%
16.24%
7.55%
8.44%
ROCE
31.72%
23.99%
11.79%
11.28%
Fixed Asset Turnover
4.52
3.77
2.34
2.05
Receivable days
35.26
25.08
22.16
26.44
Inventory Days
73.86
71.53
87.31
89.55
Payable days
48.46
39.62
58.03
69.64
Cash Conversion Cycle
60.67
57.00
51.44
46.34
Total Debt/Equity
0.21
0.36
0.20
0.22
Interest Cover
11.78
7.94
5.16
4.12

News Update:


  • Jupiter Wagons - Quarterly Results
    25th Jul 2024, 15:44 PM

    Read More
  • Copthall Mauritius Investment buys Jupiter Wagons’ shares for Rs 214 crore
    26th Jun 2024, 15:56 PM

    Copthall Mauritius Investment has acquired 32.79 lakh shares at an average price of Rs 652 each

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.